[HEXAGON] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -0.79%
YoY- -1293.83%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 137,562 112,325 99,433 99,334 99,067 106,321 104,634 19.98%
PBT 3,855 -3,098 -10,758 -9,852 -9,820 -5,531 -2,843 -
Tax -73 530 110 137 181 -60 334 -
NP 3,782 -2,568 -10,648 -9,715 -9,639 -5,591 -2,509 -
-
NP to SH 3,782 -2,568 -10,648 -9,715 -9,639 -5,591 -2,509 -
-
Tax Rate 1.89% - - - - - - -
Total Cost 133,780 114,893 110,081 109,049 108,706 111,912 107,143 15.93%
-
Net Worth 14,715 11,861 6,372 12,737 15,595 19,117 21,970 -23.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 14,715 11,861 6,372 12,737 15,595 19,117 21,970 -23.42%
NOSH 21,963 21,966 21,975 21,960 21,965 21,974 21,970 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.75% -2.29% -10.71% -9.78% -9.73% -5.26% -2.40% -
ROE 25.70% -21.65% -167.08% -76.27% -61.81% -29.24% -11.42% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 626.31 511.36 452.47 452.33 451.01 483.84 476.24 20.01%
EPS 17.22 -11.69 -48.45 -44.24 -43.88 -25.44 -11.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.54 0.29 0.58 0.71 0.87 1.00 -23.41%
Adjusted Per Share Value based on latest NOSH - 21,960
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 104.14 85.03 75.27 75.20 75.00 80.49 79.21 19.99%
EPS 2.86 -1.94 -8.06 -7.35 -7.30 -4.23 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.0898 0.0482 0.0964 0.1181 0.1447 0.1663 -23.42%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.57 0.49 0.49 0.42 0.43 0.55 0.75 -
P/RPS 0.09 0.10 0.11 0.09 0.10 0.11 0.16 -31.83%
P/EPS 3.31 -4.19 -1.01 -0.95 -0.98 -2.16 -6.57 -
EY 30.21 -23.86 -98.89 -105.33 -102.05 -46.26 -15.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 1.69 0.72 0.61 0.63 0.75 8.69%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 25/02/03 29/11/02 -
Price 0.62 0.51 0.49 0.62 0.37 0.50 0.69 -
P/RPS 0.10 0.10 0.11 0.14 0.08 0.10 0.14 -20.07%
P/EPS 3.60 -4.36 -1.01 -1.40 -0.84 -1.97 -6.04 -
EY 27.77 -22.92 -98.89 -71.35 -118.60 -50.89 -16.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 1.69 1.07 0.52 0.57 0.69 21.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment